$508,632
NAL Estimated Property Value114 Windgate Dr, Hutto, TX, 78634
$537,689 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Microwave, Stainless Steel Appliance(s)
FlooringSee Remarks
Exterior
Exterior FeaturesNone
Building Information
Year Built2022
Stories2
Garage Spaces2
Land Information
APNR-14-3010-05NN-0047
Lot Number47
Land UseSingle Family
Legal DescriptionS12917 - BROOKLANDS SEC 5, BLOCK NN, LOT 47
Census Tract020819
Assessed Land Value$106,400
Assessed Improvement Value$402,232
Assessment Year2025
About this property
Mimosa plan with all beds up and features that include: Game Room | Formal Dining Room | Oversized Lot | Full Gutters | No Backyard Neighbors | Wood Floors | Metal Balusters. Available Now!
Investor Tools
$508,632
Estimated Property Value
$435,963Estimated Mortgage Balance
$72,669Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$537,689
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,149 /month
Positive
Cash Flow Estimate:
$1,050 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,086/month
$40/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,490
$508,632
2025
$106,400
$402,232
$508,632
No
Tax History
Year
Tax Paid
Assessed Value
2025
$10,490
$508,632
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$458,991
No
First
Aug 21, 2023
Sep 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$435,963
$72,669
14%
86%
$2,752/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,750/mo
$2,792/mo
$-42/mo
6.5%
